Scribd Logo
Upload

Welcome to Scribd!

  • 5 views

    Financial Proposal - 10kW OnGrid Solar System - Mr. Jawad

    Uploaded by

    Jack Murphy
    Key Points

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd

    Financial Proposal - 10kW OnGrid Solar System - Mr. Jawad

    Uploaded by

    Jack Murphy
    5 views3 pages
    Key Points

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Key Points

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Download as pdf or txt
    5 views3 pages

    Financial Proposal - 10kW OnGrid Solar System - Mr. Jawad

    Uploaded by

    Jack Murphy
    Key Points

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Download as pdf or txt
    of 3

    ENGINEERING

    WORKS

    MFB
    ENGINEERING
    WORKS
    FINANCIAL &
    TECHNICAL PROPOSAL

    Our Office

    +92 336 6644574


    MFBENGINEERINGWORKS
    Office # 3/4 HADI ARCADE-1, Business
    mfbengineeringworks District, Bahria Town Phase VIII,
    [email protected] Rawalpindi, Pakistan
    MFB Engineering Works
    Office # 3,4 Hadi Arcade - I, Business District, Bahria Town

    Phase VIII, Rawalpindi


    10 kW On Grid System Quotation

    Attn: Mr. Jawad Date: 26-Jan-24


    Company: Residential Validity: 3 Days
    Address: Rawalpindi Quotation ID: OG-10-10-EL
    City: Rawalpindi Prepared by: Ammar Arshad
    Contact: +92 320 5500637 Contact No. 0318-5820519

    Solar System: On-Grid (Elevated/Raised Structure)


    Solar System: On-Grid (N-Type Solar Panels)
    9.86 kW PV Modules + 1 x 10 kW On-Grid Inverter(s)
    # Parts Specs QTY Price (PKR)

    PV Modules (N- Type Mono PERC HC) Tier 1, Grade A -


    1 575/580 Wp 17
    Jinko/Canadian Solar

    2 Mounting Structure - Elevated Structure - 10 Guage MS Painted Job

    3 On Grid Inverter - Growatt/Solis 3-ph (5Y) 10 kW 1


    4 Inverter Manager / Comm Device WiFi Enabled Included
    5 Cables - AC, DC Fast / Pakistan Job 1,270,000
    6 Ducting and Accessories Adamjee / Turk / GM Job
    7 Protective Equipment (Breakers, SPD, etc.) SunTree / Tomzn Job

    8 Tranportation & Lifting Rawalpindi Included

    DC Earthing, DISCO Costs (Fees + 2-way meter), Lightning Arrestor, External


    9 Job
    Disconnector (NEPRA Requirements)

    10 Net Metering (Inspection, Documentation, Modifications, etc.) <25 kW FOC

    Total Amount 1,270,000

    Terms & Conditions:

    60% advance with order to confirm delivery timelines and lock prices, 30% after material delivery, 10% after net meter installation
    Delivery: 2-4 weeks after order confirmation
    Inverter warranty: 5 years, as per manufacturer policy
    Solar Panels Warranty: 12 years manufacturing and 30 years performance
    1 Year After Sales Support included
    Currency conversion calculated at PKR/$ 280; price subject to change with currency variation beyond +- 2%
    Prices are exclusive of Government Taxes
    Note: This system will not work during electricity outage.
    Net Metering
    MFB Engineering Scope: Inspection, Documentation, Modifications, DC Earthing, External Disconnect
    DISCO Costs (Fees + 2-way meter), Lightning Arrestor
    Client Scope: Meter Name/Sanction Load Change, 3 Phase connection, AC Earthing

    THANK YOU FOR YOUR BUSINESS


    MFB Engineering Works

    On-Grid Solar Solution - Payback Calculation

    Electricity Tariff Assumptions Solar Solution Assumptions

    Grid Cost Per Unit (bill analysis) 43.11 Rs / kWh Installed Modules 9.86 kWp
    Total System Cost 1,270,000
    Tariff Inflation 5.0% per year Annual Maintenance 1.0% % of System cost

    Grid Electricity Annual Cost


    Utilized Energy Annual Maint. Cost Net Cost Saving Cumulative Saving
    Year Price Saving
    (KWh) (PKR) (PKR) (PKR)
    (PKR) (PKR)
    1 13,680 43.1 589,700 12,700 577,000 577,000
    2 13,580 45.3 614,700 13,300 601,400 1,178,400
    3 13,480 47.5 640,700 14,000 626,700 1,805,100 BREAK-EVEN
    4 13,390 49.9 668,200 14,700 653,500 2,458,600
    5 13,300 52.4 696,900 15,400 681,500 3,140,100
    6 13,210 55.0 726,800 16,200 710,600 3,850,700
    7 13,120 57.8 758,000 17,000 741,000 4,591,700
    8 13,028 60.7 790,300 17,900 772,400 5,364,100
    TOTAL (25yrs) 315,000 25,462,500 606,500 24,856,500

    Monthly Saving (in first year): 48,100

    Payback Period (years) 2.15

    You might also like